[FSBM] QoQ TTM Result on 30-Sep-2015 [#1]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 2.45%
YoY- 26.31%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 4,633 4,647 6,280 6,196 5,621 5,960 2,727 42.42%
PBT -4,800 -6,304 -5,824 -6,897 -7,065 -2,210 -3,448 24.70%
Tax -43 0 0 0 0 0 0 -
NP -4,843 -6,304 -5,824 -6,897 -7,065 -2,210 -3,448 25.44%
-
NP to SH -5,641 -7,188 -6,681 -6,914 -7,088 -2,147 -3,316 42.55%
-
Tax Rate - - - - - - - -
Total Cost 9,476 10,951 12,104 13,093 12,686 8,170 6,175 33.07%
-
Net Worth 6,357 10,187 9,799 10,107 11,486 16,899 14,150 -41.37%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 6,357 10,187 9,799 10,107 11,486 16,899 14,150 -41.37%
NOSH 127,151 127,346 122,500 126,341 127,629 129,999 117,924 5.15%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -104.53% -135.66% -92.74% -111.31% -125.69% -37.08% -126.44% -
ROE -88.73% -70.56% -68.17% -68.41% -61.71% -12.70% -23.43% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3.64 3.65 5.13 4.90 4.40 4.58 2.31 35.45%
EPS -4.44 -5.64 -5.45 -5.47 -5.55 -1.65 -2.81 35.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.08 0.08 0.08 0.09 0.13 0.12 -44.24%
Adjusted Per Share Value based on latest NOSH - 126,341
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 0.90 0.91 1.23 1.21 1.10 1.16 0.53 42.38%
EPS -1.10 -1.40 -1.30 -1.35 -1.38 -0.42 -0.65 42.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0124 0.0199 0.0191 0.0197 0.0224 0.033 0.0276 -41.36%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.21 0.15 0.165 0.175 0.30 0.29 0.22 -
P/RPS 5.76 4.11 3.22 3.57 6.81 6.33 9.51 -28.43%
P/EPS -4.73 -2.66 -3.03 -3.20 -5.40 -17.56 -7.82 -28.50%
EY -21.13 -37.63 -33.05 -31.27 -18.51 -5.69 -12.78 39.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.20 1.88 2.06 2.19 3.33 2.23 1.83 74.08%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 25/05/16 22/02/16 26/11/15 27/08/15 28/05/15 25/02/15 -
Price 0.20 0.22 0.16 0.17 0.185 0.35 0.22 -
P/RPS 5.49 6.03 3.12 3.47 4.20 7.63 9.51 -30.69%
P/EPS -4.51 -3.90 -2.93 -3.11 -3.33 -21.19 -7.82 -30.73%
EY -22.18 -25.66 -34.09 -32.19 -30.02 -4.72 -12.78 44.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 2.75 2.00 2.13 2.06 2.69 1.83 68.50%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment